$120,824
NAL Estimated Property Value8801 Hammerly Blvd Apt 1206, Houston, TX, 77080
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringTile
Building Information
Year Built1980
Stories1
Land Information
APN1129130120006
SubdivisionWhisperwood T/H Condo Ph 2
Land UseResidential
Legal DescriptionTH 1206 BLDG L .00496 INT COMMON LAND & ELE WHISPERWOOD T/H CONDO PH 2
Census Tract521202
Assessed Land Value$22,957
Assessed Improvement Value$97,867
Assessment Year2025
About this property
1 bedroom , 1 bath up stairs unit . ready to move in
Investor Tools
$120,824
Estimated Property Value
$41,781Estimated Mortgage Balance
$79,043Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$725 /month
Positive
Cash Flow Estimate:
$242 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,228
$120,824
2025
$22,957
$97,867
$120,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,228
$120,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pedkep Llc
Unknown
$51,000
No
First
Aug 25, 2017
Aug 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$41,781
$79,043
65%
35%
$306/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$306/mo
+$789/mo
10.9%
